CPI Property Group
(société anonyme)
40, rue de la Vallée
L-2661 Luxembourg
R.C.S. Luxembourg: B 102 254
Press Release – Corporate News
Luxembourg, 29 March 2024
CPI PROPERTY GROUP publishes financial results for 2023
CPI PROPERTY GROUP (hereinafter “CPIPG”, the “Company” or together with its subsidiaries the “Group”), a leading European landlord, hereby publishes audited financial results for the financial year ended 31 December 2023.
“CPIPG’s results in 2023 demonstrate the resilient and high-yielding nature of real estate in the CEE region,” said David Greenbaum, CEO. “For 2024, our key objectives are maintaining operational excellence, decreasing leverage, and reducing complexity.”
Highlights of the 2023 financial year include:
- Total assets were €21.9 billion, and EPRA NRV (NAV) was €7 billion.
- CPIPG’s property portfolio was €19.5 billion (versus €20.9 billion at year-end 2022) due to €930 million of completed disposals and a negative revaluation result of €1.1 billion, partially offset by €376 million of CapEx and other additions.
- The Group has signed €2 billion of disposals since August 2022, ahead of schedule, with nearly €900 million closed or expected to be closed during Q1 and Q2 2024. A further €2 billion of assets have been identified for disposal in the coming 12 to 24 months.
- Net rental income increased by 25.9% to €796 million, and net business income rose to €874 million.
- Annualised topped-up net rental income increased by 2.7% to €801 million.
- Hotels reported net income of €76 million, an increase of 66% compared to 2022 and 89% above 2019 results.
- Consolidated adjusted EBITDA was €778 million; FFO1 increased to €390 million.
- Strong rental income growth of 7.9% on a like-for-like basis reflects the contribution from inflation indexation and a stable market environment.
- Occupancy remained high at 92.1% with a stable WAULT of 3.5 years.
- The EPRA topped-up net initial yield increased by 0.7% to 5.4%, reflecting the high-yielding nature of our portfolio and the optimisation achieved by selling lower-yielding assets.
- Net Loan-to-Value (LTV) was 52.3% at year-end 2023, above our target, due to the negative revaluation result and timing of disposals; Net LTV is 49.8% pro-forma for disposals already signed.
- Net Debt was reduced by more than €400 million.
- The Group raised over €2.5 billion of secured and unsecured external financing in 2023, including €1.2 billion of fresh cash.
- Total available liquidity was €1.4 billion as of 31 December 2023, which is expected to improve by about €700 million once all signed disposals are closed and proceeds are received. Debt maturities are limited to €1.1 billion over the next 24 months, with most being bank loans that are typically rolled over ahead of maturity.
- Unencumbered assets decreased to 48%, reflecting the completion of new secured loans during 2023.
- Net ICR was 2.5x, reflecting the relatively higher cost of the Group’s temporary bridge financing arrangements, partly offset by the reduction in outstanding gross debt. Excluding the impact from the bridge, the ICR would have been 3.3x.
- CPIPG repaid over €1 billion in bridge debt, with the year-end 2023 balance at €608 million, further reduced to below €530 million as of Q1 2024. CPIPG continues to aim for full bridge repayment by the end of H1 2024.
Additional Considerations
Disposals and Equity
CPIPG announced a €2 billion disposal pipeline in August 2022, with target completion by August 2024. As of 28 March, the Group has signed €2 billion of disposals, of which €900 million have closed or are expected to close during Q1 and Q2 2024.
Considering the strategic priority of reducing leverage, the Group has identified a further €2 billion disposal pipeline with a goal of execution in the next 12 to 24 months.
On 10 March, CPIPG announced that the Group is in advanced negotiations about a potential equity investment by Apollo Funds into GSG via a subscription of common shares for a total value of up to EUR 450 million. A decision to proceed with the transaction has not been made and is subject to final agreement on binding transaction documents and confirmation of rating agency treatment. The Group is also in advanced discussions about potential equity investments in Poland and Italy. The Group is prepared to proceed with one or more transactions, so long as the goal of preserving our credit ratings is achieved in the process.
Distributions
During 2022 and 2023, CPIPG cut our annual distributions (as a % of FFO) to reduce leverage and preserve cash.
CPIPG is currently in the process of reviewing our policies regarding distributions and related party transactions, with the goal of significantly reducing or eliminating both in the near-to-medium term. Once a decision has been reached, following consultation with our advisors about best practices and considering market sensitivities about these topics in the current environment, CPIPG will inform our stakeholders.
Annual results webcast
CPIPG will host a webcast in relation to its financial results for 2023. The webcast will be held on Monday, 8 April 2024, at 1:00 pm CET / 12:00 am UK.
Please register for the webcast in advance via the link below:
https://edge.media-server.com/mmc/p/v3r8x98w/
FINANCIAL HIGHLIGHTS
| Performance |
|
2023 |
2022 |
Change |
| |
|
|
|
|
| Total revenues |
€ million |
1,694 |
1,282 |
32.1% |
| Gross rental income (GRI) |
€ million |
934 |
749 |
24.8% |
| Net rental income (NRI) |
€ million |
796 |
632 |
25.9% |
| Net hotel income |
€ million |
76 |
46 |
66.2% |
| Net business income (NBI) |
€ million |
874 |
676 |
29.4% |
| |
|
|
|
|
| Consolidated adjusted EBITDA |
€ million |
778 |
608 |
28.1% |
| Funds from operations (FFO) |
€ million |
390 |
355 |
9.9% |
| |
|
|
|
|
| Net profit for the period |
€ million |
(877) |
557 |
(257.5%) |
| |
|
|
|
|
| |
|
|
|
|
|
| Assets |
|
31-Dec-2023 |
31-Dec-2022 |
Change |
| |
|
|
|
|
| Total assets |
€ million |
21,930 |
23,521 |
(6.8%) |
| Property portfolio |
€ million |
19,531 |
20,855 |
(6.3%) |
| Gross leasable area |
sqm |
6,462,000 |
6,784,000 |
(4.7%) |
| Share of green certified buildings* |
% |
40.6 |
37.5 |
3.1 p.p. |
| Occupancy |
% |
92.1 |
92.8 |
(0.7 p.p.) |
| Like-for-like gross rental growth** |
% |
7.9 |
7.6 |
0.3 p.p. |
| |
|
|
|
|
| Total number of properties*** |
No. |
711 |
855 |
(16.8%) |
| Total number of residential units |
No. |
13,630 |
16,767 |
(18.7%) |
| Total number of hotel rooms**** |
No. |
8,019 |
7,810 |
2.7% |
| |
|
|
|
|
* According to property portfolio value
** Based on gross headline rent, CPIPG standalone
*** Excluding residential properties in the Czech Republic
**** Including hotels operated, but not owned by the Group
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| Financing structure |
|
31-Dec-2023 |
31-Dec-2022 |
Change |
| |
|
|
|
|
| Total equity |
€ million |
8,257 |
9,263 |
(10.9%) |
| EPRA NRV (NAV) |
€ million |
7,033 |
8,005 |
(12.1%) |
| |
|
|
|
|
| Net debt |
€ million |
10,220 |
10,625 |
(3.8%) |
| Net Loan-to-value ratio (Net LTV) |
% |
52.3 |
50.9 |
1.4 p.p. |
| Net debt/EBITDA |
x |
13.1x |
17.5x |
(4.4x) |
| Secured consolidated leverage ratio |
% |
24.0 |
19.5 |
4.5 p.p. |
| Secured debt to total debt |
% |
46.5 |
38.9 |
7.6 p.p. |
| Unencumbered assets to total assets |
% |
47.8 |
54.4 |
(6.6 p.p.) |
| Unencumbered assets to unsecured debt |
% |
174% |
179% |
(5.0 p.p.) |
| Net ICR |
x |
2.5x |
3.2x |
(0.7x) |
CONSOLIDATED INCOME STATEMENT
| |
Twelve-month period ended |
| (€ million) |
31 December 2023 |
31 December 2022 |
| |
|
|
| Gross rental income |
934.1 |
748.5 |
| Service charge and other income |
426.7 |
315.1 |
| Cost of service and other charges |
(396.7) |
(281.8) |
| Property operating expenses |
(168.6) |
(150.0) |
| Net rental income |
795.5 |
631.8 |
| Hotel revenue |
248.0 |
165.1 |
| Hotel operating expenses |
(172.2) |
(119.6) |
Net hotel income
Revenues from other business operations |
75.8 |
45.5 |
| Other business revenue |
85.0 |
53.2 |
| Other business operating expenses |
(82.1) |
(54.8) |
| Net other business income |
2.9 |
(1.6) |
| Total revenues |
1,693.8 |
1,281.9 |
| Total direct business operating expenses |
(819.6) |
(606.2) |
| Net business income |
874.2 |
675.7 |
| Net valuation gain/(loss) |
(1,144.8) |
(88.8) |
| Net gain on disposal of investment property and subsidiaries |
(34.4) |
35.9 |
| Amortization, depreciation and impairment |
(287.9) |
(99.5) |
| Administrative expenses |
(138.0) |
(128.7) |
| Other operating income |
12.1 |
331.8 |
| Other operating expenses |
(28.1) |
(24.9) |
| Operating result |
(486.9) |
701.5 |
| Interest income |
39.0 |
20.3 |
| Interest expense |
(348.0) |
(210.2) |
| Other net financial result |
(70.7) |
151.3 |
| Net finance costs |
(379.7) |
(38.6) |
| Share of gain of equity-accounted investees (net of tax) |
(20.2) |
19.1 |
| Profit before income tax |
(886.8) |
682.0 |
| Income tax expense |
9.3 |
(124.8) |
| Net profit from continuing operations |
(877.5) |
557.2 |
Net rental income
Net rental income increased by €163.7 million (25.9%) to €795.5 million in 2023, primarily due to last year’s acquisitions in Austria (S IMMO of €105.7 million and IMMOFINANZ of €78.9 million) and overall growth across the Group´s portfolio.
Net hotel income
Net hotel income increased from €45.5 million in 2022 to €75.8 million in 2023 primarily due to an increase of income from CPI Hotels by €10.5 million, S IMMO’s hotels by €10.3 million, and Suncani Hvar by €6.8 million.
Net valuation loss
In 2023, the net valuation loss of €1,144.8 million represents primarily revaluation loss incurred by Berlin offices (€516 million), IMMOFINANZ (€324 million) and S IMMO (€174 million).
Other operating income
In 2023, the Group realised other operating income of €12.1 million. The decrease of €320 million relates to the recognition of bargain purchases as part of the IMMOFINANZ and S IMMO acquisitions in 2022.
Interest expense
Interest expense increased by €137.8 million in 2023 compared to 2022, mainly due to the overall increase in the cost of financing. Interest expenses related to IMMOFINANZ and S IMMO increased by €7.1 million and €27.8 million, respectively.
Other net financial result
The other net financial result decreased from €161 million to €-71 million, mainly due to the revaluation of non-hedging financial derivatives (loss of €92.6 million) and the effect of retranslation of IP and IC loans.
Income tax expense
In 2023 and 2022, the Group’s effective tax rate in respect of continuing operations was 17.1% (not counting one-off effects, primarily changes in tax rates of €59.6 million, sales taxes and effects of intra-group transactions in total of €83.1 million) and 18.0%, respectively.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| (€ million) |
31 December 2023 |
31 December 2022 |
| |
|
|
| NON-CURRENT ASSETS |
|
|
| Intangible assets and goodwill |
129.8 |
126.7 |
| Investment property |
17,262.7 |
18,486.2 |
| Property, plant and equipment |
866.5 |
1,100.0 |
| Deferred tax assets |
118.2 |
176.8 |
| Equity accounted investees |
717.2 |
732.3 |
| Other non-current assets |
452.1 |
668.5 |
| Total non-current assets |
19,546.5 |
21,290.5 |
| |
|
|
| CURRENT ASSETS |
|
|
| Inventories |
73.5 |
23.5 |
| Trade receivables |
227.7 |
197.8 |
| Cash and cash equivalents |
1,022.6 |
1,033.2 |
| Assets linked to assets held for sale |
722.7 |
596.5 |
| Other current assets |
337.3 |
379.7 |
| Total current assets |
2,383.8 |
2,230.7 |
| TOTAL ASSETS |
21,930.3 |
23,521.2 |
| |
|
|
| EQUITY |
|
|
| Equity attributable to owners of the Company |
5,567.6 |
6,579.8 |
| Perpetual notes |
1,585.2 |
1,584.4 |
| Non-controlling interests |
1,104.5 |
1,098.8 |
| Total equity |
8,257.3 |
9,263.0 |
| |
|
|
| NON-CURRENT LIABILITIES |
|
|
| Bonds issued |
4,274.1 |
4,680.4 |
| Financial debts |
6,325.7 |
6,165.6 |
| Deferred tax liabilities |
1,547.7 |
1,727.9 |
| Other non-current liabilities |
223.7 |
208.2 |
| Total non-current liabilities |
12,371.2 |
12,782.1 |
| |
|
|
| CURRENT LIABILITIES |
|
|
| Bonds issued |
209.2 |
405.8 |
| Financial debts |
412.2 |
360.4 |
| Trade payables |
218.3 |
232.2 |
| Other current liabilities |
462.1 |
477.7 |
| Total current liabilities |
1,301.8 |
1,476.1 |
| |
|
|
| TOTAL EQUITY AND LIABILITIES |
21,930.3 |
23,521.2 |
Total assets
Total assets decreased by €1,590.9 million to €21,930.3 million as at 31 December 2023 compared to 31 December 2022. The change was driven primarily by a decrease in investment property by €1,223.5 million, primarily as a result of a net valuation loss of €1,145 million and disposals of €393.8 million. Property, plant and equipment decreased by €234.2 million and assets held for sale increased by €126.2 million.
Total liabilities
Total liabilities decreased by €585 million to €13,673 million at 31 December 2023 compared to 31 December 2022. Non-current and current bonds primarily drove the decrease by €603 million.
The decrease in deferred tax liability primarily reflects valuation loss, disposals, and transfers to AHFS during the period. This is partly compensated by the increased income tax rate in the Czech Republic from 19% to 21% for future periods.
EQUITY AND EPRA NRV
Total equity decreased by €1,006 million to €8,267.6 million as at 31 December 2023. The movements of equity components were mainly as follows:
- Loss incurred of €878 million;
- Decrease of share capital and share premium due to share buyback of €80 million;
- Decrease of translation, revaluation and hedging reserves in total of €49 million;
- Capital contribution of €25 million;
- Sale of minority stake in IMMOFINANZ of €52 million;
- Payments to perpetual bonds holders of €75 million.
EPRA NRV was €7,033 million as at 31 December 2023, representing a decrease of 12.1% compared to 31 December 2022. The decrease of EPRA NRV was driven by the above changes in the Group’s equity attributable to the owners.
| |
31 December 2023 |
31 December 2022 |
| |
|
|
| Equity attributable to the owners (NAV) |
5,568 |
6,580 |
| Effect of exercise of options, convertibles and other equity interests |
– |
– |
| Diluted NAV |
5,568 |
6,580 |
| Fair value of financial instruments |
(93) |
(243) |
| Deferred tax on revaluations |
1,601 |
1,711 |
| Goodwill as a result of deferred tax |
(43) |
(43) |
| EPRA NRV (€ million) |
7,033 |
8,005 |
For disclosures regarding Alternative Performance Measures used in this press release please refer to our Annual Management Report 2023, chapters Glossary of terms, Key ratio reconciliations and EPRA performance; accessible at http://cpipg.com/reports-presentations-en.
Audited documents will be available tonight at the following link:
http://www.cpipg.com/reports-presentations-en
2023 audited financial report
2023 audited management report
For further information please contact:
Investor Relations
Moritz Mayer
Manager, Capital Markets
m.mayer@cpipg.com
For more on CPI Property Group, visit our website: www.cpipg.com
Follow us on X (CPIPG_SA) and LinkedIn
29.03.2024 CET/CEST Dissemination of a Corporate News, transmitted by EQS News – a service of EQS Group AG.
The issuer is solely responsible for the content of this announcement.
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases.
Archive at www.eqs-news.com
